[AXTERIA] YoY TTM Result on 31-Mar-2008 [#4]

Announcement Date
20-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -8.41%
YoY- -10.52%
View:
Show?
TTM Result
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 257,654 218,510 279,939 339,948 314,492 301,927 227,659 2.17%
PBT 8,147 15,692 11,626 20,078 22,334 22,768 26,471 -18.51%
Tax -1,420 -3,533 -2,352 -3,956 -4,344 -5,675 -8,484 -26.69%
NP 6,727 12,159 9,274 16,122 17,990 17,093 17,987 -15.70%
-
NP to SH 6,197 10,480 8,547 15,124 16,903 16,629 17,987 -16.89%
-
Tax Rate 17.43% 22.51% 20.23% 19.70% 19.45% 24.93% 32.05% -
Total Cost 250,927 206,351 270,665 323,826 296,502 284,834 209,672 3.16%
-
Net Worth 140,871 136,835 138,543 140,766 146,011 137,652 127,932 1.68%
Dividend
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 11,151 11,972 7,696 14,346 19,086 17,414 9,047 3.69%
Div Payout % 179.94% 114.24% 90.05% 94.86% 112.92% 104.73% 50.30% -
Equity
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 140,871 136,835 138,543 140,766 146,011 137,652 127,932 1.68%
NOSH 171,794 171,044 171,041 171,666 173,823 165,846 157,941 1.47%
Ratio Analysis
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 2.61% 5.56% 3.31% 4.74% 5.72% 5.66% 7.90% -
ROE 4.40% 7.66% 6.17% 10.74% 11.58% 12.08% 14.06% -
Per Share
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 149.98 127.75 163.67 198.03 180.93 182.05 144.14 0.69%
EPS 3.61 6.13 5.00 8.81 9.72 10.03 11.39 -18.09%
DPS 6.50 7.00 4.50 8.36 10.98 10.50 5.73 2.21%
NAPS 0.82 0.80 0.81 0.82 0.84 0.83 0.81 0.21%
Adjusted Per Share Value based on latest NOSH - 171,666
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 32.67 27.71 35.50 43.11 39.88 38.29 28.87 2.17%
EPS 0.79 1.33 1.08 1.92 2.14 2.11 2.28 -16.81%
DPS 1.41 1.52 0.98 1.82 2.42 2.21 1.15 3.60%
NAPS 0.1786 0.1735 0.1757 0.1785 0.1852 0.1746 0.1622 1.68%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 30/12/10 31/12/09 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.75 0.80 0.69 0.92 0.95 0.76 0.75 -
P/RPS 0.50 0.63 0.42 0.46 0.53 0.42 0.52 -0.67%
P/EPS 20.79 13.06 13.81 10.44 9.77 7.58 6.59 22.09%
EY 4.81 7.66 7.24 9.58 10.24 13.19 15.18 -18.09%
DY 8.67 8.75 6.52 9.08 11.56 13.82 7.64 2.22%
P/NAPS 0.91 1.00 0.85 1.12 1.13 0.92 0.93 -0.37%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/02/11 05/02/10 20/05/09 20/05/08 29/05/07 24/05/06 25/05/05 -
Price 0.72 0.77 0.75 0.94 0.93 0.77 0.71 -
P/RPS 0.48 0.60 0.46 0.47 0.51 0.42 0.49 -0.35%
P/EPS 19.96 12.57 15.01 10.67 9.56 7.68 6.23 22.41%
EY 5.01 7.96 6.66 9.37 10.46 13.02 16.04 -18.30%
DY 9.03 9.09 6.00 8.89 11.81 13.64 8.07 1.97%
P/NAPS 0.88 0.96 0.93 1.15 1.11 0.93 0.88 0.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment